MULTI MASTERS

Inactive KBO/BCE: BE 0448.909.367 subsidiary of SAMSIC SAS

MULTI MASTERS

Follow Report

Overview

Lifetime

9 annual accounts with figures on one time axis, 22 filings since 1993

peak -€581 (2007)

-not published

lowest -€2,449 (2006)

€653,872▲ 55.5%

peak €1.1m (2014)

€1.1m▲ 144%

€12,386▼ 98.6%

Owners2 names in the annual accounts

100%CLEANING MASTERS and 1 other

Documentsfilings and deeds

29-06-2015filed

2014financial year

Result from €420,395 to €653,872Equity from €454,737 to €1.1mDebts from €894,570 to €12,386Cash from €3,677 to €876,821

Key points

from the 2014 annual accounts, the last ones filed

Equity

€1.1m ▲ 144%

Equity rose in 2014 from €454,737 to €1.1m.

Liquidity

89.87 was 0.55 in 2013

Short-term debts fell from €894,570 to €12,386.

Filings

22 annual accounts since 1993

The 2007 accounts came 26 days late. The other nine of the last ten were filed on time.

No score

Board and ownership

SAMSIC SAS consolidatesannual accounts 2014

Board & ownership

Recent changes

08-06-2015

Deed on restructuring and the end Gazette deed

31-12-1992

Incorporation 27 publications in the Belgian Official Gazette, the last on 08-06-2015 · Gazette deed

All 29 events

Official details

Source: KBO

Status: Inactivedeed of incorporation of 31-12-1992 · last publication under the heading End on 08-06-2015
Activity: No activity registered in the KBO
Financial year end: 31 December
Peppol: Not found in the Peppol Directory

Company details

Annual accounts 2014

: €653,872▲ 55.5%
: €1.1m▲ 144%
: €1.1m▼ 16.9%
Filing: Filed on 29-06-2015

Financials

Insights on MULTI MASTERS

Inactive. The last annual accounts are for financial year 2014.

Sources: KBO register, filings at the National Bank, Belgian Official Gazette.

Financials

Annual accounts 2014

full format, filed on 29-06-2015, 32 days before the deadline

€50,693

▲ 45.9%

€4,105

▲ 16×

€653,872

▲ 55.5%

€1.1m

▲ €1.5m

98.9%

▲ 65.2 percentage points

89.87

▲ 89.32

Turnover: not included in this filing.

Balance sheet

balance sheet total €1.1m on 31-12-2014

What the company ownsHow it is paid for

in €m

in euro

Filed annual accounts

as filed with the National Bank, click a year to choose it

Line	2014	2013	2012	2011	2010	2009	2008	2007	2006
Balance sheet: assets
`20/58`	1.1m	1.3m	1.1m	836,083	852,832	684,967	20,611	21,849	23,370
`21/28`	7,920	857,430	848,600	830,000	698,600	680,000	-	-	-
`22/27`	7,920	8,830	-	-	-	-	-	-	-
`26`	7,920	8,830	-	-	-	-	-	-	-
`28`	-	848,600	848,600	830,000	698,600	680,000	-	-	-
`280/1`	-	848,600	848,600	830,000	698,600	680,000	-	-	-
`280`	-	848,600	848,600	830,000	698,600	680,000	-	-	-
`29/58`	1.1m	491,877	215,194	6,083	154,232	4,967	20,611	21,849	23,370
`40/41`	224,500	477,000	177,000	1,000	151,641	737	539	411	307
`41`	224,500	477,000	177,000	1,000	151,641	737	539	411	307
`50/53`	8,435	8,400	-	-	-	-	-	-	-
`51/53`	8,435	8,400	-	-	-	-	-	-	-
`54/58`	876,821	3,677	38,194	5,083	2,591	4,230	20,072	21,437	23,063
`490/1`	3,319	2,800	-	-	-	-	-	-	-
Balance sheet: equity and liabilities
`10/49`	1.1m	1.3m	1.1m	836,083	852,832	684,967	20,611	21,849	23,370
`10/15`	1.1m	454,737	34,342	34,304	32,472	18,967	20,611	21,849	22,770
`10/11`	30,987	30,987	30,987	30,987	30,987	30,987	30,987	30,987	30,987
`100`	30,987	30,987	30,987	30,987	30,987	30,987	30,987	30,987	30,987
`13`	3,356	3,356	3,356	3,317	3,363	737	737	737	737
`130`	3,099	3,099	3,099	3,099	3,099	473	473	473	473
`133`	257	257	257	218	264	264	264	264	264
`14`	1.1m	420,395	-	-	-1,878	-12,757	-11,113	-9,875	-8,953
`17/49`	12,386	894,570	1.0m	801,779	820,360	666,000	-	-	600
`42/48`	12,386	894,570	1.0m	801,779	820,360	666,000	-	-	600
`44`	3,641	2,000	-	257	-	-	-	-	600
`440/4`	3,641	2,000	-	257	-	-	-	-	600
`45`	8,745	7,445	14,327	4,647	-	-	-	-	-
`450/3`	8,745	7,445	14,327	4,647	-	-	-	-	-
`47/48`	-	885,125	1.0m	796,875	820,360	666,000	-	-	-
Income statement
`70/76A`	50,693	34,755	-	-	-	-	-	-	-
`76A`	651,400	-	-	-	-	-	-	-	-
`9900`	-	-	-	-	-	-	-955	-581	-2,170
`60/66A`	46,588	34,494	8,765	3,174	1,450	1,600	-	-	-
`61`	44,518	32,143	5,278	2,068	873	1,347	-	-	-
`630`	910	269	-	-	-	-	-	-	-
`640/8`	1,160	2,082	3,487	1,107	577	253	251	260	235
`9901`	4,105	261	-8,765	-3,174	-1,450	-1,600	-1,206	-841	-2,405
`75/76B`	66	427,823	733,849	424,021	500,000	73	50	-	54
`75`	66	427,823	733,849	424,021	500,000	73	50	-	54
`750`	-	427,800	733,600	424,000	500,000	-	-	-	-
`751`	66	23	249	21	-	-	-	-	-
`752/9`	-	-	-	-	-	73	-	-	-
`65/66B`	388	239	203	91	57	103	74	81	90
`65`	388	239	203	91	57	103	74	81	90
`652/9`	388	239	203	91	57	103	-	-	-
`9903`	655,183	427,844	724,880	420,756	498,494	-1,629	-1,230	-922	-2,441
`67/77`	1,310	7,450	9,717	7,049	-11	15	7	-	8
`670/3`	1,310	7,450	9,717	7,049	-	15	-	-	-
`77`	-	-	-	-	11	-	-	-	-
`9904`	653,872	420,395	715,164	413,707	498,505	-1,644	-1,237	-922	-2,449
`9905`	653,872	420,395	715,164	413,707	498,505	-1,644	-1,237	-922	-2,449
Appropriation of the result
`9906`	1.1m	420,395	715,164	411,829	485,748	-12,757	-11,113	-9,875	-8,953
`791/2`	-	-	-	46	-	-	-	-	-
`792`	-	-	-	46	-	-	-	-	-
`691/2`	-	-	39	-	2,626	-	-	-	-
`6920`	-	-	-	-	2,626	-	-	-	-
`6921`	-	-	39	-	-	-	-	-	-
`694/7`	-	-	715,125	411,875	485,000	-	-	-	-
`694`	-	-	715,125	411,875	485,000	-	-	-	-
Document	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF	PDF

The accounts for 13 older financial years (1993-2005) were filed as documents without figures as data, scans for example.

Source: Annual accounts 2014 (PDF), filed on 29-06-2015.

Download as CSV

Filings

each dot is a set of accounts, on the day it reached the National Bank

Financial year	Type	Filed	Reference	Document
31-12-2014	full format	29-06-2015	2015-23600487	PDF
31-12-2013	full format	10-07-2014	2014-29200425	PDF
31-12-2012	full format	23-07-2013	2013-33900430	PDF
31-12-2011	full format	13-07-2012	2012-30000016	PDF
31-12-2010	full format	29-06-2011	2011-23600356	PDF
31-12-2009	full format	24-06-2010	2010-23900413	PDF
31-12-2008	abbreviated format	19-06-2009	2009-25700369	PDF
31-12-2007	abbreviated format	26-08-2008	2008-61700001	PDF
31-12-2006	abbreviated format	27-06-2007	2007-30000251	PDF
31-12-2005	abbreviated format	26-06-2006	2006-32103593	PDF
31-12-2004	abbreviated format	21-06-2005	2005-29702998	PDF
31-12-2003	abbreviated format	18-06-2004	2004-27301383	PDF
31-12-2002	abbreviated format	20-06-2003	2003-27204451	PDF
31-12-2001	abbreviated format	24-07-2002	2002-41400772	PDF
31-12-2000	abbreviated format	25-07-2001	2001-42600216	PDF
31-12-1999	abbreviated format	31-08-2000	2000-54002429	PDF
31-12-1998	abbreviated format	23-06-1999	1999-22105045	PDF
30-12-1997	abbreviated format	18-06-1998	1998-19202086	PDF
31-12-1996	abbreviated format	10-06-1997	1997-13702454	PDF
31-12-1995	abbreviated format	21-06-1996	1996-19704863	PDF
31-12-1994	abbreviated format	09-06-1995	1995-22300833	PDF
31-12-1993	abbreviated format	09-06-1994	1994-13301548	PDF

Key figures and ratios

per financial year, computed from the annual accounts

2014	2013	2012	2011	2010	2009	2008	2007	2006
5,015	530	-	-	-	-	-	-	-
654,782	420,664	-	-	-	-	-	-	-
-848,600	9,100	18,600	131,400	18,600	680,000	-	-	-
873,144	-34,517	33,111	2,492	-1,639	-15,843	-1,365	-1,626	-
1.1m	-402,693	-814,258	-795,696	-666,128	-661,033	-	-	22,770
98.9%	33.7%	3.2%	4.1%	3.8%	2.8%	100.0%	100.0%	97.4%
89.87	0.55	0.21	0.01	0.19	0.01	-	-	38.95
0.01	1.97	29.98	23.37	25.26	35.11	-	-	0.03
59.0%	92.4%	-	-	-	-8.7%	-6.0%	-4.2%	-10.8%
58.3%	31.2%	67.2%	49.5%	58.5%	-0.2%	-6.0%	-4.2%	-10.5%
30 days	23 days	-	45 days	-	-	-	-	-

EBIT margin: not included in this filing.

A Belgian filing has no cash-flow statement. Cash flow is therefore an approximation, derived from the income statement. Investment is the acquisitions in the notes and, without them, the balance-sheet move.

Insights on MULTI MASTERS

The operating result for 2014 is nearly 16 times that of 2013 and the highest since 2006. It is the second rise in a row, after the fall in 2012.

Debt's share of the balance-sheet total falls from 66.3% to 1.1%. Equity is higher and debt is lower.

Board & ownership

Control

Consolidating parent

SAMSIC SAS FR

Source: parent in own accounts 2014

consolidates

This company

MULTI MASTERS

Equity €1.1m

Profit €653,872 in 2014

Capital

Capital: €30,986.69
Source: 2014 annual accounts

Owners through the years

as the annual accounts name them

CLEANING MASTERS

100%

SAMSIC SAS FR

consolidates

Owners as a list

CLEANING MASTERS
- 2009 to 2014: 100%
SAMSIC SAS
- 2011 to 2014: consolidates

Source: parent in its own accounts, lists of holdings in the owners' accounts

Office holders in the KBO →

Network & group

Holdings

own 2013 accounts, the bar shows equity in euros

This companyMULTI MASTERS3 holdings, 1 country 2013 accounts

Belgium 3 Year Equity Result

BE BTS CONSTRUCTno longer active 2023€1.1m result €229,848 (2023)
BE TECHNI MASTERS 2025€1.0m result -€183,865 (2025)
BE GREEN MASTERS 2025-€292,669 result €172,587 (2025)

Source: list of holdings in its own 2013 accounts. Every holding stands with its own latest accounts.

Parent

SAMSIC SAS

France

Holdings through the years

2009 to 2013

Holdings through the years
Name	2009	2011	2013
CONSTRUCT MASTERS 2009 to 2013: 100%	100%
GREEN MASTERS 2011 to 2013: 100%		100%
Techni Masters 2013: 100%			100%

Source: list of holdings in its own accounts

Connections & network

See the function holders in the KBO register.

Timeline

29 events since 1992

Filings

Financial

End

1995200020052010201520202025

2015

29-06-2015

Annual accounts 2014 filed PDFfull format · 32 days before the deadline

08-06-2015

Deed on restructuring and the end PDF

2014

31-12-2014

Liquidity more than 163 times current ratio 89.87 The current ratio rises from 0.55 to 89.87. Short-term debt falls from €894,570 to €12,386.

31-12-2014

Equity above €1m equity €1.1m ▲144% After 5 profitable years in a row, equity reaches €1.1m.

10-07-2014

Annual accounts 2013 filed PDFfull format · 21 days before the deadline

2013

31-12-2013

Equity above €200,000 equity €454,737 ▲1,224% After 4 profitable years in a row, equity reaches €454,737.

23-07-2013

Annual accounts 2012 filed PDFfull format · 8 days before the deadline

2012

31-12-2012

Highest result from 2006 to 2014 net €715,164 ▲72.9% The net result of €715,164 is the highest of those years.

13-07-2012

Annual accounts 2011 filed PDFfull format · 18 days before the deadline

2011

29-06-2011

Annual accounts 2010 filed PDFfull format · 32 days before the deadline

2010

31-12-2010

Back to profit net €498,505 The net result is €498,505, after 4 loss-making years.

24-06-2010

Annual accounts 2009 filed PDFfull format · 37 days before the deadline

2009

19-06-2009

Annual accounts 2008 filed PDFabbreviated format · 42 days before the deadline

2008

26-08-2008

Annual accounts 2007 filed PDFabbreviated format · 26 days late

2007

27-06-2007

Annual accounts 2006 filed PDFabbreviated format · 34 days before the deadline

2006

26-06-2006

Annual accounts 2005 filed PDFabbreviated format · 35 days before the deadline

2005

21-06-2005

Annual accounts 2004 filed PDFabbreviated format

2004

18-06-2004

Annual accounts 2003 filed PDFabbreviated format

2003

20-06-2003

Annual accounts 2002 filed PDFabbreviated format

2002

24-07-2002

Annual accounts 2001 filed PDFabbreviated format

2001

25-07-2001

Annual accounts 2000 filed PDFabbreviated format

2000

31-08-2000

Annual accounts 1999 filed PDFabbreviated format

1999

23-06-1999

Annual accounts 1998 filed PDFabbreviated format

1998

18-06-1998

Annual accounts 1997 filed PDFabbreviated format

1997

10-06-1997

Annual accounts 1996 filed PDFabbreviated format

1996

21-06-1996

Annual accounts 1995 filed PDFabbreviated format

1995

09-06-1995

Annual accounts 1994 filed PDFabbreviated format

1994

09-06-1994

Annual accounts 1993 filed PDFabbreviated format

1992

31-12-1992

Incorporation 27 publications in the Belgian Official Gazette, the last on 08-06-2015

Financial milestones sit on the financial year-end date, not the filing date.

Sources: Publications in the Belgian Official Gazette Filings with the National Bank

Company details

Inactive

MULTI MASTERS is no longer in the KBO register.

Last annual accounts: financial year to 31 December 2014
Last registered office: Westkaai 11, 2170 Merksemas published on 8 June 2015
Legal form: Private limited company (pre-2019)
First annual accounts: financial year 1993

Official KBO record

Overview

Lifetime

Key points

Equity

Liquidity

Filings

Board and ownership

Recent changes

Official details

Annual accounts 2014

Insights on MULTI MASTERS

Financials

Annual accounts 2014

Balance sheet

Change in equityin €m

Change in cashin euro

Filed annual accounts

Filings

Key figures and ratios

Insights on MULTI MASTERS

Board & ownership

Control

Capital

Owners through the years

Network & group

Holdings

Belgium 3 Year Equity Result

Parent

Holdings through the years

Connections & network

Timeline

Timeline

Company details

Inactive

in €m

in euro